[MYEG] YoY TTM Result on 31-Mar-2010 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 9.14%
YoY- 11.53%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 73,145 67,348 54,244 58,765 50,795 39,141 18,077 26.20%
PBT 32,458 27,326 20,851 19,300 17,285 13,014 4,808 37.43%
Tax -271 -813 -132 -161 -128 -50 -26 47.74%
NP 32,187 26,513 20,719 19,139 17,157 12,964 4,782 37.36%
-
NP to SH 32,187 26,513 20,719 19,169 17,187 12,962 4,762 37.46%
-
Tax Rate 0.83% 2.98% 0.63% 0.83% 0.74% 0.38% 0.54% -
Total Cost 40,958 40,835 33,525 39,626 33,638 26,177 13,295 20.60%
-
Net Worth 134,614 114,571 100,151 79,124 71,002 0 29,018 29.11%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 8,472 6,699 6,636 5,676 6,667 2,501 - -
Div Payout % 26.32% 25.27% 32.03% 29.61% 38.80% 19.30% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 134,614 114,571 100,151 79,124 71,002 0 29,018 29.11%
NOSH 594,062 600,166 628,300 581,800 601,714 220,368 107,476 32.93%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 44.00% 39.37% 38.20% 32.57% 33.78% 33.12% 26.45% -
ROE 23.91% 23.14% 20.69% 24.23% 24.21% 0.00% 16.41% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 12.31 11.22 8.63 10.10 8.44 17.76 16.82 -5.06%
EPS 5.42 4.42 3.30 3.29 2.86 5.88 4.43 3.41%
DPS 1.43 1.10 1.06 0.98 1.11 1.14 0.00 -
NAPS 0.2266 0.1909 0.1594 0.136 0.118 0.00 0.27 -2.87%
Adjusted Per Share Value based on latest NOSH - 581,800
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 0.97 0.89 0.72 0.78 0.67 0.52 0.24 26.18%
EPS 0.43 0.35 0.27 0.25 0.23 0.17 0.06 38.81%
DPS 0.11 0.09 0.09 0.08 0.09 0.03 0.00 -
NAPS 0.0178 0.0152 0.0132 0.0105 0.0094 0.00 0.0038 29.32%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.815 0.65 0.81 0.44 0.44 0.16 1.78 -
P/RPS 6.62 5.79 9.38 4.36 5.21 0.90 10.58 -7.51%
P/EPS 15.04 14.71 24.56 13.35 15.40 2.72 40.17 -15.09%
EY 6.65 6.80 4.07 7.49 6.49 36.76 2.49 17.77%
DY 1.75 1.69 1.30 2.22 2.52 7.10 0.00 -
P/NAPS 3.60 3.40 5.08 3.24 3.73 0.00 6.59 -9.57%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 24/05/12 26/05/11 27/05/10 28/05/09 23/05/08 - -
Price 1.32 0.58 0.75 0.57 0.43 0.95 0.00 -
P/RPS 10.72 5.17 8.69 5.64 5.09 5.35 0.00 -
P/EPS 24.36 13.13 22.74 17.30 15.05 16.15 0.00 -
EY 4.10 7.62 4.40 5.78 6.64 6.19 0.00 -
DY 1.08 1.90 1.41 1.71 2.58 1.20 0.00 -
P/NAPS 5.83 3.04 4.71 4.19 3.64 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment